Home »
» RENCANA ANGGARAN BIAYA RENOVASI BANGUNAN 1 LANTAI
| RENCANA ANGGARAN BIAYA |
|
|
|
|
|
|
|
|
|
|
|
|
|
| PROYEK |
|
: |
RENOVASI MASJID |
|
|
|
|
| PEKERJAAN |
|
: |
RENOVASI BANGUNAN 1
LANTAI |
|
|
|
| LOKASI |
|
|
: |
YOGYAKARTA |
|
|
|
| TAHUN
ANGGARAN |
|
: |
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NO |
URAIAN PEKERJAAN |
VOLUME |
SAT. |
HARGA SATUAN |
|
JUMLAH HARGA |
|
| |
|
(RP.) |
|
(RP.) |
|
| 1 |
2 |
3 |
4 |
5 |
| |
|
PEKERJAAN
BANGUNAN BAGIAN DEPAN BESERTA PAGARNYA |
|
|
|
|
|
|
| I |
|
PEKERJAAN PAGAR |
|
|
|
|
|
|
|
|
| 1 |
|
Dinding pagar |
|
|
|
3,08 |
M3 |
1.545.000,00 |
|
4.758.600,00 |
|
| 2 |
|
Ornamen tiang pagar |
|
|
3,00 |
unit |
2.500.000,00 |
|
7.500.000,00 |
|
| 3 |
|
Gapura main entrance |
|
|
2,00 |
unit |
9.500.000,00 |
|
19.000.000,00 |
|
| 4 |
|
Ornamen
horisontal yg menghubungkan antar gapura |
1,00 |
unit |
9.550.000,00 |
|
9.550.000,00 |
|
| |
|
|
|
|
|
|
|
|
|
40.808.600,00 |
|
| II |
|
PEKERJAAN
ATAP KANOPI PENUTUP TERAS |
|
|
|
|
|
|
| 1 |
|
Rangka
atap kanopi baja ringan, hollow & kolom penyangga |
102,00 |
M2 |
250.000,00 |
|
25.500.000,00 |
|
| 2 |
|
Penutup atap kanopi
polikarbonat |
|
|
99,00 |
M2 |
215.000,00 |
|
21.285.000,00 |
|
| |
|
|
|
|
|
|
|
|
|
46.785.000,00 |
|
| III |
|
PEKERJAAN TOWER 18 METER |
|
|
|
|
|
|
|
| 1 |
|
Pekerjaan beton (borpeil,
tiang, & puncak) |
|
51,00 |
M3 |
2.350.000,00 |
|
119.850.000,00 |
|
| 2 |
|
Pekerjaan finishing
permukaan |
|
|
210,00 |
M2 |
117.000,00 |
|
24.570.000,00 |
|
| 3 |
|
Pekerjaan ornamen tengah
tiang |
|
|
32,00 |
M2 |
31.373,00 |
|
1.003.936,00 |
|
| 4 |
|
Pekerjaan ornamen puncak
tiang |
|
|
1,00 |
unit |
4.550.000,00 |
|
4.550.000,00 |
|
| 5 |
|
Pekerjaan instalasi kabel
& speaker |
|
1,00 |
ls |
7.500.000,00 |
|
7.500.000,00 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
157.708.496,00 |
|
| |
|
SUB TOTAL HARGA
FISIK |
|
|
|
|
|
|
245.302.096,00 |
|
| |
|
PPN 10 % |
|
|
|
|
|
|
|
24.530.209,60 |
|
| |
|
SUB TOTAL HARGA FISIK +
PPN 10% |
|
|
|
|
|
269.832.305,60 |
|
| |
|
DIBULATKAN |
|
|
|
|
|
|
|
269.832.000,00 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
BIAYA DESIGN, SUPERVISI,
& IMB |
|
|
|
|
|
|
|
| |
|
PERENCANAAN TEKNIS
(Kepmen Kimpraswil No. 332/KPTS/M/2002=6.83 % X SUB TOTAL
PER UNIT |
|
18.429.525,60 |
|
| |
|
PENGAWASAN TEKNIS (Kepmen
Kimpraswil No. 332/KPTS/M/2002 = 4.63 % X SUB TOTAL PER UNIT |
|
12.493.221,60 |
|
| |
|
IMB= 1
% X SUB TOTAL HARGA |
|
|
|
|
|
|
2.698.320,00 |
|
| |
|
|
|
|
|
|
|
|
|
33.621.067,20 |
|
| |
|
J U M L A H |
|
|
|
|
|
|
|
303.453.067,20 |
|
| |
|
DIBULATKAN |
|
|
|
|
|
|
|
303.450.000,00 |
|
0 comments:
Post a Comment